Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $135k initial cash invested.
-15.55%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$2,570
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$4,315
Mortgage P&I
120%
$3,079
Property Taxes
11%
$276
Home Insurance
9%
$228
HOA
3%
$65
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0